Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.85% first-year return on $72,054 initial cash invested.
3.85%
Cash On Cash
7.6%
Cap Rate
1.29
DSCR
$3,392
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$3,161
Mortgage P&I
37%
$1,264
Property Taxes
5%
$177
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848